<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£16,200</td><td>£16,443</td><td>£16,854</td><td>£17,275</td><td>£17,794</td><td>£84,566</td></tr><tr><td>Total Expenses</td><td>£18,927</td><td>£18,997</td><td>£19,081</td><td>£19,167</td><td>£19,261</td><td>£95,433</td></tr><tr><td>Profit Before Tax</td><td>£-2,727</td><td>£-2,554</td><td>£-2,227</td><td>£-1,892</td><td>£-1,468</td><td>£-10,867</td></tr><tr><td>Profit After Tax      </td><td>£-2,727</td><td>£-2,554</td><td>£-2,227</td><td>£-1,892</td><td>£-1,468</td><td>£-10,867</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,716</td><td>£13,773</td><td>£18,328</td><td>£39,826</td></tr><tr><td>Net Return</td><td>£-2,723</td><td>£-2,550</td><td>£5,489</td><td>£11,882</td><td>£16,861</td><td>£28,959</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>10%</td><td>14%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>